INDONESIA - PV POWER + ESS SYSTEM

Bill of Quantity
( 5,000 kW )
Unit USD
No. Item Model No. Unit Q`ty Remark
Cost (USD) 1
I Material 5,612,835
1 PV Module 946,687
1-1 PV Module 650Wp EA 114.22 7,812 892,287
1-1 PV Bonding Jemper Cable, Connect, dll MC4, M6*130 EA 54,400
2 Inverter 153,000
2-1 PV Inverter Sungrow 350KW EA 10,200 15 153,000
3 PV Structure 822,900
3-1 PV Mounting Structure Screw type, Steel-Hotdip galvanized SET 150,000 5 750,000
3-2 Screw filing machine and other cost - SET 24,300 3 72,900
4 Cable ( AC, DC, Ground ) 199,450
5 Conduit ( Pipe, Tray ) 139,348
6 Power station ( HV / TR / LV ) 330,000
7 Fence and Drainage 280,500
8 Monitoring, CCTV, LED Lighting 300,000
9 Lightning Protection System 96,950
10 ESS System 2,344,000
10-1 ESS LFP 1Mw x 5Unit SET 468,800 5 2,344,000
II Civil & Installation 668,525
1 Temporary dwelling for worker, water, power LOT
2 Concrete foundation LOT
3 PV Structure Installation LOT
4 PV Module Installation LOT
5 Inverter Installation LOT
6 Ess Installation LOT
7 DC String Cabling works ( Module~Module, String ~ inverter ) LOT
133,705 5 668,525
8 Module Earthing Cablling works ( by between PV Modules ) LOT
9 Earthing Cabling works (Tray, Lightnig Arrest, Structure, Electric control room) LOT
10 Inverters Setting LOT
11 Monitoring and CCTV, LED Lighting installation LOT
12 Fence and Drainage work LOT
13 Equipment Fork Lift / Crane LOT
III Other Cost 2,025,550
Electrical, Civil, Structural Engineering
1 Engineering Cost LOT 62,814 1 62,814
Drawing, Commitionning, Test
2 Administration, Legalization Site Project PLBS LOT 32,500 1 32,500
3 Delivery Product (at project site) Transfortation Jakata to Jorong Kalsel LOT 52,000 1 52,000
3 Office Jakarta Operation Jakarta Rent Office/Setup/Overhead/Dll Month 16,667 12 200,004
4 Office Jorong Kalsel Operation Setup Site Office Jorong Kalsel Month 5,000 12 60,000
5 Warehouse Jakarta Operation Warehouse Jakarta LOT 3,000 24 72,000
6 Established Samsung CVnet Indonesia Branch Samsung CVnet Indonesia Branch LOT 5,000 1 5,000

SAMSUNG CVnet Corporation

INDONESIA - PV POWER + ESS SYSTEM
Project Management(2 Korean/2 Indonesian) & Reserve
7 Project Management & Site Operation Cost LOT 52,345 12 628,136
Fund for Emergency. (I+II) x 10%
8 EPC (KPInter) Management Cost 8 Indonesian LOT 25,161 12 301,932
9 EPC (Branch Samsung CVnet) Management Cost 3 Korean (I+II) x 4.34% LOT 22,727 12 272,724
10 Rant Land Cost Rant Land and Permit Cost M2 3 50,000 150,000
11 Commission Fee Korea (I+II) x 3% LOT 188,441 1 188,441
IV Finance Cost 1,534,779
1 PB Insurance & Bank Charge Total Project x 3.25% LOT 363,948 1 363,948

2 Samsung CVnet bank korea finance interest Total Project x 40% x 8% LOT 358,349 1 358,349

3 Funding Project Cost (I+II+III) x6% LOT 498,415 1 498,415

4 Spec, Time Schedule And Maintenance Guarantee Cost (I+II) x 5% LOT 314,068 1 314,068

V Tax Cost 869,619

1 PPN I x 11% LOT 617,412 1 617,412

2 PPH4 (I+II+III) x 3% LOT 244,707 1 244,707

3 PPH4 Land III-10 x 5% LOT 7,500 1 7,500

SUM 10,711,308
11,198,400
487,092
1 Profit KPInter PT. Kami Plant International LOT - 141,044 1 - 141,044
Tax Income 3.50% - 4,937
Nett Profit - 136,108
2 Profit Samsung Cvnet (I+II) x 10% LOT 628,136 1 628,136
Tax Income 3.50% 21,985
Nett Profit 606,151

PT. KAMI PLANT INDONESIA SAMSUNG CVNet Corporation Branch Jakarta PT. KAMI PLANT INTERNASIONAL

Lee Seong Yeop / Ahn Hong Rim / Rosada Lukman/ Hadi Fedi S/ Krisanto

SAMSUNG CVnet Corporation